First Time Loading...

Watchlist Manager

Watchlist

Price: 10.84 USD 2.17%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023
Revenue
Net Interest Income		253	258	264	267	267	267	267	268	273	280	283	318	363	407	452	472	481	487	493	492	488	487	482	475	467	466	459	460	468	471	488	500	513	523	538	561	578	579	568	551	526
Interest Income		283	290	297	302	303	304	305	307	314	323	329	370	422	471	526	554	572	590	611	631	650	673	686	691	685	679	650	623	599	570	565	563	567	573	591	637	716	810	919	1 006	1 049
Interest Expense		30	31	33	35	36	37	38	39	41	43	46	52	59	65	74	82	91	103	119	139	162	185	205	216	218	212	191	163	131	100	78	63	54	50	53	76	138	231	351	455	523
Non Interest Income		43	44	44	44	44	44	44	46	44	41	41	42	52	61	66	68	66	69	68	65	60	52	49	48	50	52	51	55	53	49	49	42	44	48	50	52	51	49	54	49	46
Revenue		296 N/A	302 +2%	308 +2%	312 +1%	311 0%	311 N/A	311 0%	313 +1%	317 +1%	321 +1%	325 +1%	360 +11%	415 +15%	467 +13%	518 +11%	540 +4%	548 +1%	555 +1%	561 +1%	558 -1%	548 -2%	539 -2%	531 -2%	523 -1%	516 -1%	518 +0%	509 -2%	515 +1%	521 +1%	520 0%	536 +3%	542 +1%	556 +3%	571 +3%	588 +3%	614 +4%	630 +3%	628 0%	622 -1%	599 -4%	571 -5%
Pre-Tax Income
Loan Loss Provision		(20)	(16)	(18)	(21)	(13)	(11)	(9)	(6)	(8)	(7)	(7)	(13)	(9)	(14)	(16)	(15)	(17)	(14)	(14)	(16)	(15)	(15)	(14)	(9)	(7)	0	0	0	0	0	0	0	0	11	8	(1)	(10)	(22)	(28)	(36)	(29)
Non Interest Expense		(142)	(145)	(148)	(152)	(152)	(154)	(155)	(155)	(153)	(154)	(156)	(185)	(215)	(243)	(266)	(260)	(267)	(267)	(275)	(281)	(278)	(280)	(280)	(282)	(283)	(312)	(325)	(350)	(379)	(352)	(334)	(304)	(281)	(283)	(297)	(315)	(324)	(339)	(346)	(349)	(364)
Pre-Tax Income		134 N/A	142 +6%	142 0%	139 -2%	147 +6%	145 -1%	146 +1%	153 +5%	155 +1%	160 +3%	162 +1%	162 +0%	191 +18%	211 +10%	237 +12%	266 +12%	264 -1%	274 +4%	272 -1%	261 -4%	256 -2%	244 -5%	236 -3%	232 -2%	226 -2%	202 -11%	181 -10%	164 -10%	142 -13%	168 +18%	203 +21%	238 +18%	275 +16%	300 +9%	299 0%	297 -1%	296 0%	267 -10%	248 -7%	214 -13%	178 -17%
Net Income
Tax Provision		(52)	(56)	(56)	(55)	(58)	(58)	(58)	(61)	(63)	(65)	(67)	(66)	(78)	(84)	(93)	(103)	(99)	(94)	(85)	(73)	(66)	(62)	(60)	(59)	(55)	(47)	(43)	(38)	(31)	(38)	(46)	(57)	(71)	(78)	(79)	(79)	(78)	(70)	(65)	(55)	(44)
Income from Continuing Operations		82	87	86	84	89	88	88	92	92	95	95	96	114	126	144	162	165	180	187	189	190	182	177	173	171	154	138	126	112	129	156	181	205	222	220	218	218	197	183	159	134
Net Income (Common)		82 N/A	87 +6%	86 0%	84 -3%	89 +5%	88 -1%	88 +1%	92 +4%	92 +0%	95 +2%	95 +1%	96 +1%	114 +18%	126 +11%	144 +14%	162 +13%	139 -14%	155 +11%	161 +4%	163 +1%	190 +16%	181 -4%	176 -3%	173 -2%	171 -1%	154 -10%	138 -10%	126 -9%	112 -12%	129 +16%	156 +21%	181 +16%	205 +13%	222 +8%	220 -1%	218 -1%	218 +0%	197 -10%	183 -7%	159 -13%	134 -16%
EPS (Diluted)		1.04 N/A	1.1 +6%	1.09 -1%	1.06 -3%	1.11 +5%	1.11 N/A	1.12 +1%	1.17 +4%	1.16 -1%	1.2 +3%	1.2 N/A	0.82 -32%	1.1 +34%	0.93 -15%	1.05 +13%	1.2 +14%	1.02 -15%	1.13 +11%	1.2 +6%	1.24 +3%	1.44 +16%	1.41 -2%	1.39 -1%	1.37 -1%	1.35 -1%	1.23 -9%	1.11 -10%	1.02 -8%	0.9 -12%	1.05 +17%	1.26 +20%	1.46 +16%	1.66 +14%	1.81 +9%	1.81 N/A	1.81 N/A	1.81 N/A	1.64 -9%	1.53 -7%	1.33 -13%	1.11 -17%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 134,200+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.